0.067
Revenue$M
0.031
0.033
0.035
0.038
0.041
0.045
0.050
0.053
0.058
0.063
0.070
9.27%
8.45%
88
17.85
Revenue growth%
1.54
1.72
3.35
5.07
4.84
7.83
9.93
10.80
11.41
10.81
12.43
10.80
6.45
80
6.48
Gross margin%
10.08
10.76
8.78
7.42
6.87
5.43
3.97
5.12
4.52
5.50
20.11
5.12
6.19
81
20.91
Operating margin%
27.81
29.27
28.92
31.51
31.94
31.64
30.96
31.47
29.55
26.92
20.51
30.96
30.25
88
8.00
Net margin%
12.90
13.16
15.74
13.97
12.42
13.64
11.52
11.86
10.28
9.55
2.49
11.52
12.66
10
14.54
P/E ratio (avg)x
11.54
11.74
12.93
12.89
13.18
15.21
15.16
16.75
16.49
20.00
25.47
16.49
14.17
46
18.56
EV/EBITx
37.73
41.84
48.14
47.59
49.07
50.93
56.30
53.71
59.56
57.80
12.86
56.30
50.00
45
27.84
FCF yield (avg)%
3.66
6.22
8.42
8.02
5.70
5.23
3.49
4.97
4.25
3.00
14.88
4.25
5.10
82
22.46
FCF margin%
13.58
10.78
13.20
12.30
11.44
10.03
8.98
6.58
9.53
11.11
27.98
9.53
10.94
70
0.986
FCF / Net incomex
1.479
1.545
1.649
1.726
1.731
1.982
2.180
2.091
2.388
2.387
0.771
2.180
1.856
79
19.46
ROIC%
27.99
29.08
32.01
34.23
33.88
36.49
38.92
40.21
41.19
39.57
22.80
39.57
35.36
49
10.41
Return on equity%
21.29
22.15
24.41
26.67
24.97
22.81
21.82
20.01
20.98
21.42
23.73
21.42
21.99
58
22.68
Return on assets%
18.78
17.48
17.37
15.42
16.69
15.52
16.48
14.14
13.91
14.38
5.16
14.38
16.00
39
0.01
EPS$
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(1.18%)
(0.63%)
—
28.49
EPS growth%
13.90
13.69
11.31
10.65
8.02
8.34
10.40
8.78
8.79
10.27
3.14
8.79
10.34
13
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(5.49%)
(3.95%)
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.04
0.02
7.90%
5.73%
—
0.02
Dividend per sh$
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.02
6.54%
6.38%
—
2.80
Div yield (avg)%
29.89
27.41
26.00
28.05
25.20
22.76
21.29
19.11
16.84
18.15
27.80
19.11
23.98
6
5.47
Payout ratio%
31.64
29.44
29.73
27.46
26.10
23.60
21.27
19.72
20.36
21.20
9.57
21.20
24.85
61
3.394
Shares (diluted)M
4.800
4.576
4.929
4.662
4.842
4.761
5.541
5.579
6.197
6.927
3.305
7.42%
5.31%
30
8.50
Buyback yield%
2.33
4.21
1.69
0.40
1.95
3.96
4.97
6.32
6.12
3.57
7.80
4.97
3.77
74
0.548
D/E ratiox
0.391
0.400
0.434
0.478
0.538
0.506
0.571
0.552
0.607
0.629
0.582
0.571
0.522
47
—
Enterprise value$M
0.021
0.023
0.025
0.028
0.028
0.031
0.033
0.033
0.036
0.037
0.071
5.70%
6.12%
59
0.018
LT debt$M
0.039
0.041
0.038
0.038
0.041
0.044
0.038
0.035
0.030
0.031
0.021
(5.37%)
(2.97%)
60
Revenue
$0.063M
8.45%
1.00×
Cost of revenue
$0.041M
8.45%
1.00×
Operating expenses
$0.016M
8.73%
1.03×
Property and equipment
18.83%
Goodwill & intangibles
14.81%
Spread over hurdle
(1.77%)